|
Cash & Equivalents
|
0.00M | 240.00 | 0.00M | 0.00M | 0.01M | | 0.08M | 0.21M | 0.11M | 0.21M | 0.07M | 0.02M | 0.02M | 0.02M | | | | 0.01M | | 0.04M | -0.04M | 0.04M | | 0.02M | 0.05M | 0.03M | 0.02M | 0.05M | 0.10M | 0.20M | 0.31M | 0.24M | 0.53M | 0.38M | 0.45M | 0.66M | 0.59M | 0.58M | 0.37M | 0.28M | 0.41M | 0.41M | 0.51M | 0.59M | 0.80M | 0.82M | 0.85M | 0.35M | 0.41M |
|
Cash & Current Investments
|
0.00M | 240.00 | 0.00M | 0.00M | 0.01M | | 0.08M | 0.21M | 0.11M | 0.21M | 0.07M | 0.02M | 0.02M | 0.02M | | | | 0.01M | | 0.04M | -0.04M | 0.04M | | 0.02M | 0.05M | 0.03M | 0.02M | 0.05M | 0.10M | 0.20M | 0.31M | 0.24M | 0.53M | 0.38M | 0.45M | 0.66M | 0.59M | 0.58M | 0.37M | 0.28M | 0.41M | 0.41M | 0.51M | 0.59M | 0.80M | 0.82M | 0.85M | 0.35M | 0.41M |
|
Receivables - Net
|
| | | | 0.02M | 0.06M | 0.02M | 0.06M | 0.02M | 0.11M | 0.20M | 0.05M | 0.15M | 0.06M | 0.12M | 0.12M | 0.15M | 0.15M | 0.20M | 0.20M | 0.18M | 0.26M | 0.16M | 0.30M | 0.32M | 0.32M | 0.29M | 0.34M | 0.35M | 0.33M | 0.34M | 0.32M | 0.41M | 0.37M | 0.36M | 0.33M | 0.32M | 0.30M | 0.28M | 0.37M | 0.34M | 0.39M | 0.36M | 0.37M | 0.33M | 0.33M | 0.31M | 0.31M | 0.30M |
|
Receivables - Other
|
| | | | 0.00M | | | | 596.00 | 227.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 0.02M | 0.06M | 0.02M | 0.06M | 0.02M | 0.11M | 0.20M | 0.05M | 0.15M | 0.06M | 0.12M | 0.12M | 0.15M | 0.15M | 0.20M | 0.20M | 0.18M | 0.26M | 0.16M | 0.30M | 0.32M | 0.32M | 0.29M | 0.34M | 0.35M | 0.33M | 0.34M | 0.32M | 0.41M | 0.37M | 0.36M | 0.33M | 0.32M | 0.30M | 0.28M | 0.37M | 0.34M | 0.39M | 0.36M | 0.37M | 0.33M | 0.33M | 0.31M | 0.31M | 0.30M |
|
Prepaid Assets
|
| | | | | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.02M | 0.01M | 0.01M | 0.07M | 0.05M | 0.07M | 0.07M | 0.06M | 0.02M | 0.02M | 0.09M | 0.08M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M |
|
Current Assets
|
0.00M | 240.00 | 0.00M | 0.00M | 0.04M | | 0.15M | 0.38M | 0.27M | | 0.27M | 0.16M | 0.22M | 0.18M | 0.24M | 0.22M | 0.23M | 0.23M | 0.27M | 0.27M | 0.28M | 0.38M | 0.29M | 0.34M | 0.38M | 0.36M | 0.32M | 0.39M | 0.46M | 0.54M | 0.66M | 0.60M | 0.98M | 0.79M | 0.84M | 1.02M | 0.95M | 0.91M | 0.68M | 0.68M | 0.78M | 0.83M | 0.91M | 0.99M | 1.16M | 1.18M | 1.19M | 0.71M | 0.75M |
|
Buildings
|
| | | | | | 0.38M | 0.35M | 0.35M | | 0.37M | | | 1.51M | 1.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | 1.10M | | | | 1.15M | 1.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 0.09M | | 0.75M | 1.29M | 0.75M | | 0.75M | 1.30M | 1.35M | 1.73M | 1.78M | 0.14M | 0.12M | 0.11M | 0.10M | 0.15M | 0.14M | 0.15M | | 0.44M | 1.16M | 1.41M | 1.34M | 1.28M | 1.22M | 1.16M | | 0.97M | 0.91M | 0.95M | 0.91M | 0.82M | 0.79M | 0.82M | 0.75M | 0.67M | 0.60M | 0.84M | 0.89M | 0.25M | | 0.22M | 0.20M | 0.18M | 0.16M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets
|
| | | | 0.09M | | 1.31M | 1.29M | 1.28M | | 1.29M | 1.30M | 1.35M | 1.73M | 1.78M | 0.14M | 0.12M | 0.11M | 0.10M | 0.15M | 0.14M | 0.15M | 0.32M | 0.44M | 1.16M | 1.41M | 1.34M | 1.28M | 1.22M | 1.16M | 1.12M | 0.97M | 0.91M | 0.95M | 0.91M | 0.85M | 0.79M | 0.82M | 0.75M | 0.70M | 0.63M | 0.88M | 0.92M | 0.84M | 0.82M | 0.74M | 0.68M | 0.62M | 0.56M |
|
Assets
|
0.00M | 240.00 | 0.00M | 0.00M | 0.13M | | 1.46M | 1.67M | 1.55M | | 1.56M | 1.46M | 1.58M | 1.91M | 2.01M | 0.36M | 0.35M | 0.35M | 0.37M | 0.42M | 0.41M | 0.53M | 0.61M | 0.77M | 1.55M | 1.77M | 1.66M | 1.67M | 1.68M | 1.70M | 1.79M | 1.57M | 1.89M | 1.74M | 1.76M | 1.87M | 1.74M | 1.73M | 1.43M | 1.38M | 1.41M | 1.71M | 1.83M | 1.86M | 1.98M | 1.95M | 1.90M | 1.36M | 1.35M |
|
Accounts Payables
|
0.01M | | 0.00M | 0.00M | 632.00 | | 0.05M | 0.30M | 0.16M | | 0.41M | 0.33M | 0.42M | 0.56M | 0.38M | 0.42M | 0.43M | 0.50M | 0.54M | 0.64M | 0.53M | 0.55M | 0.70M | 0.81M | 0.82M | 0.89M | 0.90M | 1.05M | 0.96M | 1.01M | 1.02M | 1.16M | 1.47M | 1.19M | 1.22M | 0.74M | 0.81M | 0.80M | 0.56M | 0.56M | 0.62M | 0.56M | 0.66M | 0.51M | 0.57M | 0.53M | 0.62M | 0.18M | 0.25M |
|
Notes Payables
|
0.00M | 0.00M | 0.00M | 0.00M | 0.15M | | 0.27M | 0.29M | 0.18M | | 0.18M | 0.28M | 0.35M | 0.40M | 0.50M | 0.61M | 0.77M | 0.87M | 1.04M | 0.42M | 1.07M | 1.12M | 1.44M | 0.15M | 0.69M | 0.71M | 0.73M | 0.73M | 0.80M | 0.80M | 0.77M | 0.15M | 0.70M | 0.69M | 0.61M | | 0.39M | 0.15M | 0.15M | 0.60M | 0.15M | 0.80M | 0.75M | 0.70M | 0.64M | 0.64M | 0.64M | 0.48M | 0.43M |
|
Payables
|
0.01M | 0.00M | 0.00M | 0.00M | 0.15M | | 0.32M | 0.58M | 0.35M | | 0.60M | 0.62M | 0.77M | 0.96M | 0.88M | 1.03M | 1.20M | 1.37M | 1.58M | 1.06M | 1.60M | 1.67M | 2.14M | 0.96M | 1.51M | 1.59M | 1.63M | 1.78M | 1.76M | 1.81M | 1.79M | 1.31M | 2.17M | 1.87M | 1.83M | 0.74M | 1.20M | 0.95M | 0.72M | 1.16M | 0.77M | 1.37M | 1.41M | 1.21M | 1.21M | 1.17M | 1.26M | 0.66M | 0.68M |
|
Accumulated Expenses
|
| | | | 0.00M | | 0.11M | 0.15M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | 100.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 0.00M | 0.00M | | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.00M | 0.00M | 0.13M | 0.00M | 1.88M | 3.37M | 0.78M | 0.58M | 0.73M | 1.82M | 1.82M | 1.82M | 1.17M | 1.83M | 1.43M | 1.56M | 0.71M | 4.12M | 1.46M | 1.94M | 0.71M | 0.81M | 0.64M | 0.50M | 0.45M | 0.49M | 0.45M | 0.39M | 0.50M | 0.47M | 0.70M | 0.58M | 0.43M | 0.44M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.12M | 0.13M | 0.14M | 0.13M | 0.12M | 0.11M | 0.08M | 0.09M | 0.16M | 0.12M | 0.16M | 0.15M | 0.17M | 0.18M | 0.19M |
|
Total Current Liabilities
|
0.01M | 0.00M | 0.00M | 0.00M | 0.16M | | 0.44M | 0.59M | 0.67M | | 1.50M | 1.58M | 2.07M | 2.42M | 2.48M | 1.63M | 1.89M | 2.08M | 2.48M | 4.47M | 6.03M | 3.50M | 3.59M | 4.10M | 4.60M | 4.74M | 5.05M | 5.33M | 5.60M | 5.62M | 5.67M | 6.36M | 8.50M | 5.49M | 5.78M | 2.72M | 2.75M | 2.56M | 2.02M | 1.91M | 1.94M | 1.84M | 1.93M | 1.95M | 2.02M | 2.17M | 2.18M | 1.17M | 1.24M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.85M | 0.82M | 0.79M | | | | 0.00M | | 0.03M | 0.03M | 0.02M | 0.01M | 0.04M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | | | | |
|
Non-Current Debt
|
| | | | | | 0.68M | 0.02M | | | | 0.01M | 0.01M | 0.01M | | 0.01M | | 0.01M | | 0.01M | | 0.00M | | 368.00 | | | | | | | | | | | | 1.31M | 1.16M | 1.11M | 1.06M | 1.00M | 0.94M | 0.89M | 0.83M | 0.77M | 0.72M | 0.66M | 0.60M | 0.54M | 0.47M |
|
Convertible Debt
|
| | | | | | | | 100.00 | | 0.25M | | | | | | | | | 0.50M | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.47M | 0.50M | 0.50M | 0.50M | 0.04M | 0.47M | 0.47M | 0.47M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | | 0.90M | 0.87M | 0.85M | 0.82M | 0.67M | 0.65M | 0.62M | 0.59M | 0.57M | 0.54M | 0.51M | 0.47M | 0.44M | 0.41M | 0.65M | 0.65M | 0.62M | 0.58M | 0.57M | 0.50M | 0.46M | 0.42M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 1.88M | | | | 0.73M | 0.81M | 0.81M | | | | | | | | | | | | | | 0.33M | 0.31M | 0.29M | 0.26M | 0.36M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 0.68M | 0.69M | 0.69M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.06M | 0.68M | 0.90M | 0.87M | 0.79M | 0.75M | 0.72M | 0.70M | 0.57M | 0.54M | 0.54M | 0.51M | 1.77M | 1.57M | 1.53M | 1.44M | 1.37M | 1.30M | 1.51M | 1.35M | 1.28M | 1.14M | 1.08M | 0.93M | 0.82M | 0.71M |
|
Total Liabilities
|
0.01M | 0.00M | 0.00M | 0.00M | 0.16M | | 1.12M | 1.28M | 1.36M | | 1.52M | 1.60M | 2.09M | 2.43M | 2.49M | 1.64M | 1.90M | 2.09M | 2.49M | 4.48M | 6.03M | 3.50M | 3.60M | 4.16M | 5.28M | 5.65M | 5.92M | 6.12M | 6.35M | 6.34M | 6.37M | 6.93M | 9.04M | 6.03M | 6.28M | 4.49M | 4.32M | 4.08M | 3.45M | 3.27M | 3.24M | 3.35M | 3.28M | 3.23M | 3.16M | 3.25M | 3.11M | 1.99M | 1.95M |
|
Total Debt
|
| | | | | | 0.68M | 0.02M | 0.00M | | 0.68M | 0.69M | 0.69M | 0.69M | 0.68M | 0.01M | 0.00M | 0.13M | 0.00M | 1.89M | 3.37M | 0.78M | 0.58M | 0.73M | 1.82M | 1.82M | 1.82M | 1.17M | 1.83M | 1.43M | 1.56M | 0.71M | 4.12M | 1.46M | 1.94M | 2.03M | 1.97M | 1.75M | 1.55M | 1.45M | 1.43M | 1.34M | 1.23M | 1.28M | 1.19M | 1.36M | 1.18M | 0.97M | 0.91M |
|
Common Equity
|
-0.01M | -0.00M | -0.00M | 0.11M | -0.03M | | 0.34M | 3.48M | 0.19M | | 0.05M | -4.54M | -0.51M | -0.52M | -0.48M | -1.29M | -1.55M | -1.74M | -2.12M | -4.06M | -5.62M | -2.97M | -2.99M | -3.38M | -3.73M | -3.88M | -4.26M | -4.45M | -4.68M | -4.63M | -4.59M | -5.36M | -7.15M | -4.29M | -4.53M | -2.62M | -2.58M | -2.35M | -2.02M | -1.89M | -1.84M | -1.64M | -1.45M | -1.37M | -1.18M | -1.30M | -1.21M | -0.63M | -0.61M |
|
Shareholder's Equity
|
-0.01M | -0.00M | -0.00M | 0.11M | -0.03M | | 0.34M | 3.48M | 0.19M | | 0.05M | -4.54M | -0.51M | -0.52M | -0.48M | -1.29M | -1.55M | -1.74M | -2.12M | -4.06M | -5.62M | -2.97M | -2.99M | -3.38M | -3.73M | -3.88M | -4.26M | -4.45M | -4.68M | -4.63M | -4.59M | -5.36M | -7.15M | -4.29M | -4.53M | -2.62M | -2.58M | -2.35M | -2.02M | -1.89M | -1.84M | -1.64M | -1.45M | -1.37M | -1.18M | -1.30M | -1.21M | -0.63M | -0.61M |
|
Liabilities and Shareholders Equity
|
0.00M | 240.00 | 0.00M | 0.00M | 0.13M | | 1.46M | 1.67M | 1.55M | | 1.56M | 1.46M | 1.58M | 1.91M | 2.01M | 0.36M | 0.35M | 0.35M | 0.37M | 0.42M | 0.41M | 0.53M | 0.61M | 0.77M | 1.55M | 1.77M | 1.66M | 1.67M | 1.68M | 1.70M | 1.79M | 1.57M | 1.89M | 1.74M | 1.76M | 1.87M | 1.74M | 1.73M | 1.43M | 1.38M | 1.41M | 1.71M | 1.83M | 1.86M | 1.98M | 1.95M | 1.90M | 1.36M | 1.35M |
|
Retained Earnings
|
-0.09M | 0.10M | 0.10M | -0.10M | -0.16M | | -2.54M | -3.22M | -2.90M | | -3.80M | -4.54M | -4.94M | -5.47M | -5.91M | -6.97M | -7.32M | -7.54M | -7.95M | -9.63M | -11.74M | -9.46M | -10.05M | -10.88M | -11.45M | -11.81M | -12.26M | -12.49M | -12.72M | -12.68M | -12.64M | -13.42M | -15.36M | -12.56M | -13.00M | -11.67M | -11.82M | -11.64M | -11.74M | -11.97M | -11.97M | -11.84M | -11.63M | -11.61M | -11.46M | -11.59M | -11.51M | -11.37M | -11.37M |
|
Preferred Shares
|
| | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 200.00 | 0.02M | 200.00 | 200.00 | 200.00 | 200.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | | | | | | |